Highlights

[SOLID] YoY TTM Result on 2015-07-31 [#1]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 22-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jul-2015  [#1]
Profit Trend QoQ -     -8.12%    YoY -     2.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
Revenue 126,442 128,285 122,255 130,124 122,460 27,104  -  36.05%
  YoY % -1.44% 4.93% -6.05% 6.26% 351.82% - -
  Horiz. % 466.51% 473.31% 451.06% 480.09% 451.82% 100.00% -
PBT 3,859 7,121 8,144 12,317 12,122 1,807  -  16.38%
  YoY % -45.81% -12.56% -33.88% 1.61% 570.84% - -
  Horiz. % 213.56% 394.08% 450.69% 681.63% 670.84% 100.00% -
Tax -1,671 -2,765 -2,885 -3,583 -3,652 -614  -  22.16%
  YoY % 39.57% 4.16% 19.48% 1.89% -494.79% - -
  Horiz. % 272.15% 450.33% 469.87% 583.55% 594.79% 100.00% -
NP 2,188 4,356 5,259 8,734 8,470 1,193  -  12.89%
  YoY % -49.77% -17.17% -39.79% 3.12% 609.97% - -
  Horiz. % 183.40% 365.13% 440.82% 732.10% 709.97% 100.00% -
NP to SH 2,182 4,371 5,404 8,771 8,527 1,162  -  13.42%
  YoY % -50.08% -19.12% -38.39% 2.86% 633.82% - -
  Horiz. % 187.78% 376.16% 465.06% 754.82% 733.82% 100.00% -
Tax Rate 43.30 % 38.83 % 35.42 % 29.09 % 30.13 % 33.98 %  -  % 4.96%
  YoY % 11.51% 9.63% 21.76% -3.45% -11.33% - -
  Horiz. % 127.43% 114.27% 104.24% 85.61% 88.67% 100.00% -
Total Cost 124,254 123,929 116,996 121,390 113,990 25,911  -  36.80%
  YoY % 0.26% 5.93% -3.62% 6.49% 339.93% - -
  Horiz. % 479.54% 478.29% 451.53% 468.49% 439.93% 100.00% -
Net Worth 140,880 137,959 135,300 112,596 92,958 65,578  -  16.52%
  YoY % 2.12% 1.97% 20.16% 21.13% 41.75% - -
  Horiz. % 214.83% 210.37% 206.32% 171.70% 141.75% 100.00% -
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
Div 781 1,332 1,683 45 0 0  -  -
  YoY % -41.36% -20.84% 3,638.41% 0.00% 0.00% - -
  Horiz. % 1,735.23% 2,959.19% 3,738.41% 100.00% - - -
Div Payout % 35.81 % 30.48 % 31.15 % 0.51 % - % - %  -  % -
  YoY % 17.49% -2.15% 6,007.84% 0.00% 0.00% - -
  Horiz. % 7,021.57% 5,976.47% 6,107.84% 100.00% - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
Net Worth 140,880 137,959 135,300 112,596 92,958 65,578  -  16.52%
  YoY % 2.12% 1.97% 20.16% 21.13% 41.75% - -
  Horiz. % 214.83% 210.37% 206.32% 171.70% 141.75% 100.00% -
NOSH 391,336 166,216 165,000 158,586 149,932 115,049  -  27.72%
  YoY % 135.44% 0.74% 4.04% 5.77% 30.32% - -
  Horiz. % 340.15% 144.47% 143.42% 137.84% 130.32% 100.00% -
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
NP Margin 1.73 % 3.40 % 4.30 % 6.71 % 6.92 % 4.40 %  -  % -17.02%
  YoY % -49.12% -20.93% -35.92% -3.03% 57.27% - -
  Horiz. % 39.32% 77.27% 97.73% 152.50% 157.27% 100.00% -
ROE 1.55 % 3.17 % 3.99 % 7.79 % 9.17 % 1.77 %  -  % -2.62%
  YoY % -51.10% -20.55% -48.78% -15.05% 418.08% - -
  Horiz. % 87.57% 179.10% 225.42% 440.11% 518.08% 100.00% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
RPS 32.31 77.18 74.09 82.05 81.68 23.56  -  6.52%
  YoY % -58.14% 4.17% -9.70% 0.45% 246.69% - -
  Horiz. % 137.14% 327.59% 314.47% 348.26% 346.69% 100.00% -
EPS 0.56 2.63 3.28 5.53 5.69 1.01  -  -11.12%
  YoY % -78.71% -19.82% -40.69% -2.81% 463.37% - -
  Horiz. % 55.45% 260.40% 324.75% 547.52% 563.37% 100.00% -
DPS 0.20 0.80 1.02 0.03 0.00 0.00  -  -
  YoY % -75.00% -21.57% 3,300.00% 0.00% 0.00% - -
  Horiz. % 666.67% 2,666.67% 3,400.00% 100.00% - - -
NAPS 0.3600 0.8300 0.8200 0.7100 0.6200 0.5700  -  -8.78%
  YoY % -56.63% 1.22% 15.49% 14.52% 8.77% - -
  Horiz. % 63.16% 145.61% 143.86% 124.56% 108.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 393,271
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
RPS 32.15 32.62 31.09 33.09 31.14 6.89  -  36.06%
  YoY % -1.44% 4.92% -6.04% 6.26% 351.96% - -
  Horiz. % 466.62% 473.44% 451.23% 480.26% 451.96% 100.00% -
EPS 0.55 1.11 1.37 2.23 2.17 0.30  -  12.88%
  YoY % -50.45% -18.98% -38.57% 2.76% 623.33% - -
  Horiz. % 183.33% 370.00% 456.67% 743.33% 723.33% 100.00% -
DPS 0.20 0.34 0.43 0.01 0.00 0.00  -  -
  YoY % -41.18% -20.93% 4,200.00% 0.00% 0.00% - -
  Horiz. % 2,000.00% 3,400.00% 4,300.00% 100.00% - - -
NAPS 0.3582 0.3508 0.3440 0.2863 0.2364 0.1668  -  16.51%
  YoY % 2.11% 1.98% 20.15% 21.11% 41.73% - -
  Horiz. % 214.75% 210.31% 206.24% 171.64% 141.73% 100.00% -
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -  -  -
Price 0.3150 1.2600 1.3000 1.6800 0.8800 0.0000  -  -
P/RPS 0.97 1.63 1.75 2.05 1.08 0.00  -  -
  YoY % -40.49% -6.86% -14.63% 89.81% 0.00% - -
  Horiz. % 89.81% 150.93% 162.04% 189.81% 100.00% - -
P/EPS 56.49 47.91 39.69 30.38 15.47 0.00  -  -
  YoY % 17.91% 20.71% 30.65% 96.38% 0.00% - -
  Horiz. % 365.16% 309.70% 256.56% 196.38% 100.00% - -
EY 1.77 2.09 2.52 3.29 6.46 0.00  -  -
  YoY % -15.31% -17.06% -23.40% -49.07% 0.00% - -
  Horiz. % 27.40% 32.35% 39.01% 50.93% 100.00% - -
DY 0.63 0.63 0.78 0.02 0.00 0.00  -  -
  YoY % 0.00% -19.23% 3,800.00% 0.00% 0.00% - -
  Horiz. % 3,150.00% 3,150.00% 3,900.00% 100.00% - - -
P/NAPS 0.87 1.52 1.59 2.37 1.42 0.00  -  -
  YoY % -42.76% -4.40% -32.91% 66.90% 0.00% - -
  Horiz. % 61.27% 107.04% 111.97% 166.90% 100.00% - -
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13  -  CAGR
Date 27/09/18 27/09/17 27/09/16 22/09/15 25/09/14 -  -  -
Price 0.3150 1.0300 1.3300 1.6500 0.8850 0.0000  -  -
P/RPS 0.97 1.33 1.80 2.01 1.08 0.00  -  -
  YoY % -27.07% -26.11% -10.45% 86.11% 0.00% - -
  Horiz. % 89.81% 123.15% 166.67% 186.11% 100.00% - -
P/EPS 56.49 39.17 40.61 29.83 15.56 0.00  -  -
  YoY % 44.22% -3.55% 36.14% 91.71% 0.00% - -
  Horiz. % 363.05% 251.74% 260.99% 191.71% 100.00% - -
EY 1.77 2.55 2.46 3.35 6.43 0.00  -  -
  YoY % -30.59% 3.66% -26.57% -47.90% 0.00% - -
  Horiz. % 27.53% 39.66% 38.26% 52.10% 100.00% - -
DY 0.63 0.78 0.77 0.02 0.00 0.00  -  -
  YoY % -19.23% 1.30% 3,750.00% 0.00% 0.00% - -
  Horiz. % 3,150.00% 3,900.00% 3,850.00% 100.00% - - -
P/NAPS 0.87 1.24 1.62 2.32 1.43 0.00  -  -
  YoY % -29.84% -23.46% -30.17% 62.24% 0.00% - -
  Horiz. % 60.84% 86.71% 113.29% 162.24% 100.00% - -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

289  338  533  1161 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.5150.00 
 KNM 0.38-0.02 
 SAPNRG 0.2850.00 
 EKOVEST 0.82-0.035 
 KEYASIC 0.065+0.01 
 DAYA 0.01+0.005 
 PERDANA 0.4550.00 
 HSI-C7K 0.34+0.005 
 FINTEC 0.070.00 
 PTRANS 0.26+0.015 
Partners & Brokers